Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1986-10-30 (39 years)Status: ActiveBusiness sector: Travaux de couverture par élémentsLocation: PARIS (75008), Paris
SARL MONTEIRO ET FRERES : revenue, balance sheet and financial ratios
SARL MONTEIRO ET FRERES is a French company
founded 39 years ago,
specialized in the sector Travaux de couverture par éléments.
Based in PARIS (75008),
this company of category PME
shows in 2024 a revenue of 1.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL MONTEIRO ET FRERES (SIREN 339161929)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 153 001 €
1 264 395 €
1 097 191 €
N/C
1 173 871 €
1 144 196 €
1 346 646 €
1 320 231 €
N/C
Net income
111 474 €
114 460 €
26 140 €
86 217 €
84 852 €
92 360 €
65 483 €
44 877 €
122 720 €
EBITDA
143 320 €
154 229 €
37 400 €
N/C
112 330 €
121 066 €
77 236 €
52 339 €
N/C
Net margin
9.7%
9.1%
2.4%
N/C
7.2%
8.1%
4.9%
3.4%
N/C
Revenue and income statement
In 2024, SARL MONTEIRO ET FRERES achieves revenue of 1.2 M€. Activity remains stable over the period (CAGR: -1.9%). Slight decline of -9% vs 2023. After deducting consumption (289 k€), gross margin stands at 864 k€, i.e. a rate of 75%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 143 k€, representing 12.4% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 111 k€, i.e. 9.7% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 153 001 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
864 332 €
EBITDA (2024)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
143 320 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
143 316 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
111 474 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
12.4%
Loading income statement...
Income statement
Item
Amount
% Revenue
Change
The detailed income statement is not available for this company (simplified accounts or confidential data).
Chart evolution
Show :
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Assets
Loading data...
Item
Gross
Deprec.
Net
%
Change
Assets balance sheet data not available for this company
Liabilities
Loading data...
Item
Year
%
Change
Liabilities balance sheet data not available for this company
Solvency and debt ratios
The debt ratio (= Financial debt / Equity x 100) stands at 8%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 53%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 9.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
7.859%
Financial autonomy (2024)
?
Financial autonomy
Definition
Share of equity in the company's total financing.
Formula
(Equity / Total assets) x 100
Interpretation
> 30% : Good autonomy 20-30% : Average < 20% : Low
52.726%
Cash flow / Revenue (2024)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
9.668%
Repayment capacity (2024)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
1.882
Solvency indicators evolution SARL MONTEIRO ET FRERES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
11.399
9.972
9.293
10.218
9.452
9.966
9.018
7.764
7.859
Financial autonomy
61.339
64.087
58.827
54.072
56.572
55.044
54.481
59.529
52.726
Repayment capacity
None
4.531
3.187
2.486
2.557
None
8.433
1.68
1.882
Cash flow / Revenue
None%
3.483%
4.666%
8.072%
7.345%
None%
2.382%
9.354%
9.668%
Sector positioning
Debt ratio
7.862024
2022
2023
2024
Q1: 4.55
Med: 19.76
Q3: 51.32
Good
In 2024, the debt ratio of SARL MONTEIRO ET FRERES (7.86) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
52.73%2024
2022
2023
2024
Q1: 20.21%
Med: 41.48%
Q3: 58.46%
Good-7 pts over 3 years
In 2024, the financial autonomy of SARL MONTEIRO ET FRERES (52.7%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
1.88 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.33 years
Q3: 1.23 years
Watch
In 2024, the repayment capacity of SARL MONTEIRO ET FRERES (1.88) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 231.85. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
Liquidity ratio
Definition
Ability to meet short-term debts with current assets.
Formula
Current assets / Current liabilities
Interpretation
> 1.5 : Very good 1-1.5 : Fair < 1 : Liquidity risk
231.854
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
0.0
Liquidity indicators evolution SARL MONTEIRO ET FRERES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
315.763
338.73
280.063
247.507
262.582
253.353
246.077
278.737
231.854
Interest coverage
None
0.0
0.0
0.0
0.0
None
0.0
0.0
0.0
Sector positioning
Liquidity ratio
231.852024
2022
2023
2024
Q1: 152.81
Med: 217.71
Q3: 316.62
Good-8 pts over 3 years
In 2024, the liquidity ratio of SARL MONTEIRO ET FRERES (231.85) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.51x
Q3: 2.62x
Average
In 2024, the interest coverage of SARL MONTEIRO ET FRERES (0.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 1258 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 813 days. The gap of 445 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 1311 days of revenue, i.e. 4.2 M€ to permanently finance.
Operating WCR (2024)
?
Operating WCR
Definition
Financing requirement generated by the operating cycle (inventory + receivables - trade payables).
Formula
Inventory + Customer receivables - Trade payables
Interpretation
Negative = cash released Positive = financing needed
4 199 991 €
Customer credit (2024)
?
Customer credit (days)
Definition
Average payment term granted to customers.
Formula
(Customer receivables / Revenue incl. VAT) x 360
Interpretation
< 45j : Good 45-60j : Average > 60j : Long
1258 j
Supplier credit (2024)
?
Supplier credit (days)
Definition
Average payment term obtained from suppliers.
Formula
(Trade payables / Purchases incl. VAT) x 360
Interpretation
The longer the term, the better for cash flow
813 j
Inventory turnover (2024)
?
Inventory turnover (days)
Definition
Average storage duration for goods or materials.
Formula
(Inventory / Cost of goods) x 360
Interpretation
The lower the ratio, the faster the turnover
0 j
WCR in days of revenue (2024)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
1311 j
WCR and payment terms evolution SARL MONTEIRO ET FRERES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
2 620 474 €
3 004 637 €
3 424 224 €
3 313 756 €
0 €
3 694 198 €
3 530 962 €
4 199 991 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
711
786
1033
999
0
1164
971
1258
Supplier payment term (days)
0
228
349
695
516
0
552
388
813
Positioning of SARL MONTEIRO ET FRERES in its sector
Comparison with sector Travaux de couverture par éléments
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (20 transactions).
This range of 166 549€ to 605 066€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
166k€269k€605k€
269 012 €Range: 166 549€ - 605 066€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 20 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
EBITDA Multiple: Preferred method for profitable SMEs. EBITDA reflects the ability to generate cash.
Revenue Multiple: Used for growing companies or those with low profitability. Reflects commercial potential.
Net Income Multiple: Relevant for mature companies with stable results.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Similar companies (Travaux de couverture par éléments)
Compare SARL MONTEIRO ET FRERES with other companies in the same sector:
Frequently asked questions about SARL MONTEIRO ET FRERES
What is the revenue of SARL MONTEIRO ET FRERES ?
The revenue of SARL MONTEIRO ET FRERES in 2024 is 1.2 M€.
Is SARL MONTEIRO ET FRERES profitable?
Yes, SARL MONTEIRO ET FRERES generated a net profit of 111 k€ in 2024.
Where is the headquarters of SARL MONTEIRO ET FRERES ?
The headquarters of SARL MONTEIRO ET FRERES is located in PARIS (75008), in the department Paris.
Where to find the tax return of SARL MONTEIRO ET FRERES ?
The tax return of SARL MONTEIRO ET FRERES is available on this page. Click on a year in the 'Data by year' section to view the account details (assets, liabilities, income statement). Data comes from INPI (National Institute of Industrial Property).
In which sector does SARL MONTEIRO ET FRERES operate?
SARL MONTEIRO ET FRERES operates in the sector Travaux de couverture par éléments (NAF code 43.91B). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Rotate your phone to landscape mode to view the chart